Closing prices at the end of each trading day, from 13 Oct 2016. Not a live quote. Adjusted for share splits, so the line has no step at a split; dividends are not added back. P/E and P/FCF are the market value over the last full fiscal year's net income or free cash flow, as public on each day, so they step once a year when the annual report comes out. A hatched band marks a stretch with none: a year of net loss, or of cash burnt.
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | n/a | 11.8 | 12.6 | 13.0 | 14.0 | 16.1 | 16.2 | 16.7 | 17.7 | 18.4 |
| Growth | +6.5% | +3.1% | +7.8% | +14.8% | +0.6% | +3.2% | +6.3% | +4.0% | ||
| Net income | 7.3 | 5.3 | 10.7 | 13.1 | 13.8 | 19.8 | 25.0 | 15.1 | 20.6 | 24.5 |
| Growth | −27.6% | +102.4% | +23.1% | +5.4% | +42.8% | +26.7% | −39.9% | +36.6% | +19.2% | |
| EPS, diluted | n/a | n/a | n/a | 1.85 | 1.97 | 2.95 | 3.76 | 2.25 | 3.15 | 3.77 |
| Growth | +6.5% | +49.7% | +27.5% | −40.2% | +40.0% | +19.7% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Net margin | n/a | 44.6% | 84.8% | 101.3% | 99.0% | 123.1% | 155.0% | 90.3% | 116.1% | 133.0% |
| Free cash flow margin | n/a | 53.9% | 70.0% | 95.8% | 104.2% | 117.7% | 142.1% | 132.7% | 114.9% | 83.6% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | 11.5 | 12.9 | 18.3 | 16.4 | 16.2 | 20.0 | 26.5 | 22.5 | 22.3 | 19.4 |
| Capital expenditure | −3.9 | −6.6 | −9.5 | −4.0 | −1.6 | −1.1 | −3.6 | −0.4 | −1.9 | −4.0 |
| Free cash flow | 7.6 | 6.4 | 8.8 | 12.4 | 14.6 | 18.9 | 23.0 | 22.1 | 20.4 | 15.4 |
| Growth | −15.9% | +38.5% | +40.9% | +17.3% | +29.7% | +21.6% | −3.7% | −8.0% | −24.3% | |
| Buybacks | n/a | n/a | n/a | n/a | −2.8 | −7.2 | n/a | −1.5 | −4.0 | n/a |
| Dividends paid | −2.0 | 0.0 | −1.9 | −3.1 | −3.6 | −3.9 | −4.0 | −5.2 | −5.4 | −6.0 |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 63.3 | 83.8 | 23.5 | 50.0 | 149.4 | 115.7 | 74.3 | 49.8 | 78.3 | 131.6 |
| Total debt | 131.7 | 120.9 | 100.9 | 100.9 | 100.9 | 30.9 | 30.9 | 110.9 | 120.9 | 95.9 |
| Net cash (debt) | −68.4 | −37.2 | −77.4 | −51.0 | 48.5 | 84.8 | 43.4 | −61.2 | −42.6 | 35.7 |
| Shareholders’ equity | 113.7 | 108.4 | 117.1 | 125.9 | 131.0 | 141.9 | 151.8 | 161.9 | 179.3 | 203.6 |
| Debt to equity | 1.16 | 1.12 | 0.86 | 0.80 | 0.77 | 0.22 | 0.20 | 0.69 | 0.67 | 0.47 |
In millions of USD, except per-share figures and ratios. Fiscal years, as last filed with the SEC.
| Fiscal year | FY2016 31 Dec 2016 | FY2017 31 Dec 2017 | FY2018 31 Dec 2018 | FY2019 31 Dec 2019 | FY2020 31 Dec 2020 | FY2021 31 Dec 2021 | FY2022 31 Dec 2022 | FY2023 31 Dec 2023 | FY2024 31 Dec 2024 | FY2025 31 Dec 2025 |
|---|---|---|---|---|---|---|---|---|---|---|
| Operations | ||||||||||
| 11.5 | 12.9 | 18.3 | 16.4 | 16.2 | 20.0 | 26.5 | 22.5 | 22.3 | 19.4 | |
| Growth | +12.5% | +41.6% | −10.4% | −1.3% | +23.8% | +32.6% | −15.3% | −0.8% | −13.0% | |
| Investment | ||||||||||
| −3.9 | −6.6 | −9.5 | −4.0 | −1.6 | −1.1 | −3.6 | −0.4 | −1.9 | −4.0 | |
| calc | 7.6 | 6.4 | 8.8 | 12.4 | 14.6 | 18.9 | 23.0 | 22.1 | 20.4 | 15.4 |
| Growth | −15.9% | +38.5% | +40.9% | +17.3% | +29.7% | +21.6% | −3.7% | −8.0% | −24.3% | |
| calc | n/a | n/a | n/a | 1.75 | 2.08 | 2.81 | 3.45 | 3.30 | 3.11 | 2.37 |
| 11.9 | −7.7 | −113.7 | −32.5 | −191.3 | −28.4 | −172.4 | −81.7 | −38.4 | −48.0 | |
| Financing | ||||||||||
| −12.2 | 15.2 | 35.2 | 42.6 | 274.6 | −25.3 | 104.5 | 34.7 | 44.7 | 81.9 | |
| −2.0 | 0.0 | −1.9 | −3.1 | −3.6 | −3.9 | −4.0 | −5.2 | −5.4 | −6.0 | |
| n/a | n/a | n/a | n/a | −2.8 | −7.2 | n/a | −1.5 | −4.0 | n/a | |
Lines marked calc are worked out here from filed figures; point at one for how. Capital expenditure, dividends and buybacks are shown as money out, so negative.